0.537
Revenue₩B
1.962
2.055
2.148
2.164
2.268
2.315
2.407
2.509
2.607
2.710
0.567
3.62%
3.42%
25
8.07
Revenue growth%
23.53
24.55
27.15
26.29
25.75
24.95
23.90
25.40
25.29
24.67
14.09
24.95
25.12
90
9.73
Gross margin%
16.07
14.34
11.66
10.86
12.64
11.11
8.65
11.37
11.71
10.29
12.83
11.11
11.51
60
27.88
Operating margin%
14.09
14.67
15.28
16.87
14.15
17.11
15.91
15.04
17.58
15.19
6.16
15.91
15.23
40
16.91
Net margin%
24.81
23.27
21.42
20.62
22.92
25.10
22.96
23.41
22.55
24.06
29.37
23.41
23.12
39
15.19
P/E ratio (avg)x
36.59
42.32
41.23
45.39
46.90
52.11
62.10
62.42
73.92
79.63
32.96
62.42
49.51
76
27.61
EV/EBITx
53.13
58.93
60.06
60.34
64.26
67.46
72.94
72.88
81.30
87.07
7.440
72.94
65.86
63
24.04
FCF yield (avg)%
17.85
20.60
20.14
17.50
15.96
18.18
16.18
13.39
14.22
15.26
7.32
15.26
16.84
59
11.25
FCF margin%
13.69
15.92
15.92
17.55
16.99
15.85
17.66
18.89
19.59
19.01
13.78
18.89
17.27
70
1.229
FCF / Net incomex
0.338
0.341
0.388
0.405
0.457
0.473
0.570
0.622
0.740
0.782
0.473
0.622
0.465
28
3.39
ROIC%
18.01
17.97
15.42
15.78
14.39
11.94
11.86
11.77
9.15
11.80
9.14
11.80
13.16
56
17.79
Return on equity%
18.34
16.64
16.86
17.24
18.38
21.21
21.91
21.66
24.50
24.43
22.90
21.91
19.79
48
27.77
Return on assets%
18.24
21.07
22.21
21.75
19.17
19.50
16.73
15.77
14.22
16.26
16.13
16.26
18.70
27
209.86
EPS₩
440.56
408.10
393.58
391.24
345.57
364.33
376.36
381.85
337.99
348.71
218.53
0.18%
(1.88%)
—
21.69
EPS growth%
30.68
32.87
31.99
34.24
35.45
33.03
34.51
33.09
33.92
32.38
14.91
33.09
33.06
45
324.09
Bookvalue per sh₩
340.41
357.86
369.42
359.53
320.71
349.69
361.29
340.14
356.24
364.04
311.32
2.57%
(0.06%)
—
72.17
FCF per share₩
307.83
264.89
285.37
246.12
266.44
243.09
235.34
227.99
203.44
175.86
317.27
(7.97%)
(6.64%)
—
86.70
Dividend per sh₩
143.68
145.26
166.63
162.56
187.24
180.06
169.03
164.15
164.24
177.10
406.84
(1.11%)
1.44%
—
25.98
Div yield (avg)%
8.07
7.64
5.56
8.20
5.86
4.27
2.81
4.33
1.68
1.11
20.14
2.81
4.95
34
16.07
Payout ratio%
22.92
25.23
23.98
25.04
26.97
24.62
23.13
21.52
19.96
20.83
6.34
21.52
23.55
25
5.040
Shares (diluted)M
5.996
5.918
6.654
6.533
7.023
7.712
8.721
9.369
10.73
10.59
5.160
8.57%
7.30%
45
2.04
Buyback yield%
23.59
24.19
24.37
26.53
28.91
30.97
31.87
30.31
27.41
30.01
24.03
30.31
28.16
20
0.615
D/E ratiox
1.623
1.705
1.976
2.070
2.192
2.381
2.297
2.614
2.493
2.658
1.762
2.493
2.244
30
0.564
Enterprise value₩B
1.181
1.203
1.255
1.365
1.595
1.910
2.005
2.286
2.652
2.802
1.118
11.92%
9.88%
7
2,327
LT debt₩M
158.1
161.5
178.0
193.0
209.4
197.4
207.3
226.2
250.4
248.4
137.7
3.48%
4.68%
44
Revenue
₩2.710B
3.42%
1.00×
Cost of revenue
₩1.413B
3.15%
0.97×
Operating expenses
₩601.4M
4.36%
1.09×
Cash and investments
18.67%
Goodwill & intangibles
16.43%
Spread over hurdle
35.53%